| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 862 771.00 | | 3 862 771.00 | 3 862 771.00 |
CF Cash and cash equivalents | 688.00 | | 688.00 | 688.00 |
CJ TOTAL (II) | 688.00 | | 688.00 | 688.00 |
CO Grand total (0 to V) | 3 863 458.00 | | 3 863 458.00 | 3 863 458.00 |
CU Other investments | 3 862 771.00 | | 3 862 771.00 | 3 862 771.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 227 776.00 | 227 776.00 | | 227 776.00 |
DD Legal reserve (1) | 27 100.00 | 27 100.00 | | 27 100.00 |
DE Statutory or contractual reserves | 129 379.00 | 129 379.00 | | 129 379.00 |
DH Retained earnings | 1 835 179.00 | 1 543 365.00 | | 1 835 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -78 324.00 | 291 813.00 | | -78 324.00 |
DL TOTAL (I) | 2 141 109.00 | 2 219 433.00 | | 2 141 109.00 |
DT Other Bond Issues | 1 129 000.00 | 1 129 000.00 | | 1 129 000.00 |
DU Loans and Debts from Credit Institutions (3) | 28 225.00 | 197 606.00 | | 28 225.00 |
DX Trade payables and related accounts | 3 800.00 | 3 800.00 | | 3 800.00 |
EA Other liabilities | 561 325.00 | 315 007.00 | | 561 325.00 |
EC TOTAL (IV) | 1 722 350.00 | 1 645 413.00 | | 1 722 350.00 |
EE Grand total (I to V) | 3 863 458.00 | 3 864 846.00 | | 3 863 458.00 |
EG Accrued income and payables due within one year | 1 722 350.00 | 516 413.00 | | 1 722 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 662.00 | |
GF Total Operating Expenses (II) | | | 2 662.00 | |
GG - OPERATING RESULT (I - II) | | | -2 662.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 75 662.00 | |
GU Total financial expenses (VI) | | | 75 662.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -75 662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -78 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 372 987.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 324.00 | 81 174.00 | | 78 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -78 324.00 | 291 813.00 | | -78 324.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 3 862 770.00 | | | 3 862 770.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 862 770.00 | |
I4 DECREASES Grand Total | | | 3 862 770.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 862 770.00 | | | 3 862 770.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 129 000.00 | 1 129 000.00 | | 1 129 000.00 |
8B Suppliers and Related Accounts | 3 800.00 | 3 800.00 | | 3 800.00 |
8D Social Security and Other Social Organizations | | 1.00 | | |
VG Loans with a maturity of up to one year at origin | 28 225.00 | 28 225.00 | | 28 225.00 |
VI Group and Associates | 561 324.00 | 561 325.00 | | 561 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 722 350.00 | 1 722 350.00 | | 1 722 350.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 48.00 | | | 48.00 |
ST Other accounts | 2 614.00 | | | 2 614.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 662.00 | | | 2 662.00 |
